| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.70 | 10 | 18 | 10 | 0 | $17.13 | $19.77 | 8 | 2.28x | 32.0% | SAFE | 50 | $31,250 | $73,500 | ROLL NOW (43d) |
| INTC → +85C −100P +35P |
$115.91 | 85 | 100 | 35 | 0 | $114.00 | $117.38 | 65 | 3.24x | 69.8% | SAFE | 5 | $14,500 | $57,952 | ROLL NOW (43d) |
| IREN (Neville) → +45C −65P +21P −48C |
$44.24 | 45 | 65 | 21 | 48 | $56.50 | $58.06 | 44 | 15.67x | 52.5% | SAFE | 20 | $6,000 | $88,480 | ROLL NOW (43d) |
| GOOG (Joint) +310C −380C |
$355.31 | 310 | 0 | 0 | 380 | $392.50 | $338.43 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $177,655 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$355.31 | 310 | 0 | 0 | 380 | $392.50 | $338.43 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $355,310 | LEAPS-ONLY |
| IGV +70C −100C |
$92.01 | 70 | 0 | 0 | 100 | $96.50 | $86.62 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,412 | LEAPS-ONLY |
| SPY +640C |
$748.00 | 640 | 0 | 0 | 0 | $764.00 | $694.40 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $897,600 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$240.85 | 215 | 260 | 230 | 252 | $256.25 | $239.39 | 30 | 1.80x | 4.5% | TIGHT | 10 | $37,500 | $240,855 | OK |
| APP +460C −540P +185P −600C |
$515.93 | 460 | 540 | 185 | 600 | $588.00 | $605.76 | 355 | 3.77x | 64.1% | SAFE | 1 | $12,800 | $51,593 | OK |
| CLSK +17C −17P +10P |
$12.74 | 17 | 17 | 10 | 0 | $20.74 | $17.21 | 7 | 2.87x | 21.5% | SAFE | 25 | $9,350 | $31,850 | OK |
| COIN (Main) +165C −240P +85P −215C |
$157.15 | 165 | 240 | 85 | 215 | $210.90 | $216.70 | 155 | 10.23x | 45.9% | SAFE | 8 | $13,440 | $125,720 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$157.15 | 145 | 200 | 75 | 215 | $182.40 | $188.78 | 125 | 7.31x | 52.3% | SAFE | 3 | $5,940 | $47,145 | OK |
| COPX +65C −90P +68P |
$74.44 | 65 | 90 | 68 | 0 | $93.40 | $94.43 | 22 | 1.77x | 8.7% | OK | 20 | $56,800 | $148,880 | OK |
| CRWV +105C −120P +40P −90C |
$93.42 | 105 | 120 | 40 | 90 | $125.45 | $127.81 | 80 | 4.91x | 57.2% | SAFE | 5 | $10,225 | $46,710 | OK |
| DELL +340C −390P +150P −450C |
$444.44 | 340 | 390 | 150 | 450 | $398.00 | $408.58 | 240 | 5.14x | 66.2% | SAFE | 3 | $17,400 | $133,332 | OK |
| ENPH +45C −60P +20P |
$44.64 | 45 | 60 | 20 | 0 | $56.15 | $58.88 | 40 | 6.48x | 55.2% | SAFE | 10 | $7,300 | $44,635 | OK |
| ETHA +13C −16P +10P |
$13.11 | 13 | 16 | 10 | 0 | $17.33 | $18.00 | 6 | 2.39x | 23.7% | SAFE | 50 | $21,650 | $65,525 | OK |
| GLD +320C −450P +330P −410C |
$378.45 | 320 | 450 | 330 | 410 | $456.00 | $470.61 | 120 | 1.88x | 12.8% | SAFE | 10 | $136,000 | $378,450 | OK |
| GLXY +38C −38P +18P |
$25.14 | 38 | 38 | 18 | 0 | $39.71 | $32.96 | 20 | 10.05x | 30.4% | SAFE | 125 | $27,625 | $314,250 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$355.31 | 300 | 345 | 310 | 380 | $373.00 | $337.20 | 35 | 1.48x | 12.8% | SAFE | 15 | $109,500 | $532,965 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$355.31 | 340 | 405 | 360 | 380 | $398.00 | $373.97 | 45 | 1.88x | -1.3% | ITM | 5 | $25,500 | $177,655 | OK |
| HIMS +10C −20P +5P −48C |
$35.87 | 10 | 20 | 5 | 48 | $17.47 | $19.81 | 15 | 4.04x | 86.1% | SAFE | 15 | $7,395 | $53,805 | OK |
| IREN (Joint) +25C −47P +35P −55C |
$44.24 | 25 | 47 | 35 | 55 | $44.00 | $47.78 | 12 | 1.75x | 20.9% | SAFE | 20 | $32,000 | $88,480 | OK |
| IREN (Main) +25C −47P +35P −55C |
$44.24 | 25 | 47 | 35 | 55 | $44.00 | $47.78 | 12 | 1.75x | 20.9% | SAFE | 20 | $32,000 | $88,480 | OK |
| IREN (RetireInc) +50C −70P +23P −48C |
$44.24 | 50 | 70 | 23 | 48 | $63.43 | $66.18 | 47 | 7.86x | 48.0% | SAFE | 20 | $13,700 | $88,480 | OK |
| MDB +270C −340P +150P −410C |
$353.04 | 270 | 340 | 150 | 410 | $362.90 | $378.15 | 190 | 3.05x | 57.5% | SAFE | 1 | $9,290 | $35,304 | OK |
| META +480C −650P +330P −630C |
$584.02 | 480 | 650 | 330 | 630 | $601.50 | $605.49 | 320 | 5.38x | 43.5% | SAFE | 3 | $21,900 | $175,206 | OK |
| MSTR +125C −185P +55P |
$94.45 | 125 | 185 | 55 | 0 | $161.00 | $167.45 | 130 | 11.83x | 41.8% | SAFE | 4 | $4,800 | $37,780 | OK |
| MU (Main) +880C −1010P +320P |
$1022.43 | 880 | 1010 | 320 | 0 | $1028.60 | $1056.09 | 690 | 5.64x | 68.7% | SAFE | 5 | $74,300 | $511,218 | OK |
| MU (Neville) +970C −1110P +370P |
$1022.43 | 970 | 1110 | 370 | 0 | $1220.00 | $1248.25 | 740 | 3.96x | 63.8% | SAFE | 2 | $50,000 | $204,487 | OK |
| NEM +88C −105P +75P −98C |
$93.88 | 88 | 105 | 75 | 98 | $114.54 | $117.46 | 30 | 2.11x | 20.1% | SAFE | 5 | $13,520 | $46,940 | OK |
| NOW +80C −110P +90P −112C |
$104.92 | 80 | 110 | 90 | 112 | $108.93 | $113.06 | 20 | 1.72x | 14.2% | SAFE | 10 | $27,850 | $104,925 | OK |
| NVDA +140C −175P +70P |
$202.29 | 140 | 175 | 70 | 0 | $199.60 | $202.89 | 105 | 2.76x | 65.4% | SAFE | 5 | $29,800 | $101,145 | OK |
| QCOM +190C −210P +90P −208C |
$190.77 | 190 | 210 | 90 | 208 | $224.00 | $228.92 | 120 | 4.53x | 52.8% | SAFE | 5 | $17,000 | $95,385 | OK |
| RIOT +17C −40P +17P |
$21.38 | 17 | 40 | 17 | 0 | $23.65 | $31.52 | 23 | 6.25x | 20.5% | SAFE | 50 | $21,900 | $106,900 | OK |
| RKLB +115C −135P +45P −101C |
$84.52 | 115 | 135 | 45 | 101 | $141.55 | $147.94 | 90 | 4.39x | 46.8% | SAFE | 6 | $15,930 | $50,712 | OK |
| SOFI +10C −13P +5P |
$17.76 | 10 | 13 | 5 | 0 | $15.75 | $15.84 | 8 | 2.39x | 71.8% | SAFE | 35 | $20,125 | $62,160 | OK |
| SPCX +150C −195P +135P |
$149.68 | 150 | 195 | 135 | 0 | $186.00 | $182.47 | 60 | 3.22x | 9.8% | OK | 5 | $13,500 | $74,838 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 190d | 32.0% | $1.10 | $1.33 | $12,775 | 22% | $71,250 | = | D $5,700 |
| 2 | 10 | Nov 20 | 134d | 32.0% | $0.77 | $0.98 | $13,347 | 23% | $71,250 | = | D $3,950 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.05 | $2,500/yr | $12,775/yr | DEFICIT $856/mo |
| CC at MID $18 0.6σ, B $0.45 | $22,500/yr | $12,775/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 99d | 52.5% | $0.93 | $1.56 | $11,503 | 8% | $94,000 | = | D $2,740 |
| 2 | 21 | Sep 18 | 71d | 52.5% | $0.54 | $1.13 | $11,618 | 8% | $94,000 | = | D $1,880 |
| 3 | 22 | Oct 16 | 99d | 50.3% | $1.17 | $1.70 | $12,535 | 9% | $92,000 | -$2,000 | D $3,020 |
| 4 | 22 | Sep 18 | 71d | 50.3% | $0.73 | $1.23 | $12,646 | 9% | $92,000 | -$2,000 | D $2,080 |
| 5 | 23 | Oct 16 | 99d | 48.0% | $1.28 | $1.96 | $14,453 | 10% | $90,000 | -$4,000 | D $3,540 |
| 6 | 23 | Sep 18 | 71d | 48.0% | $0.82 | $1.44 | $14,806 | 11% | $90,000 | -$4,000 | D $2,500 |
| 7 | 24 | Oct 16 | 99d | 45.8% | $1.50 | $2.17 | $16,001 | 11% | $88,000 | -$6,000 | D $3,960 |
| 8 | 24 | Sep 18 | 71d | 45.8% | $0.96 | $1.61 | $16,554 | 12% | $88,000 | -$6,000 | D $2,840 |
| 9 | 25 | Oct 16 | 99d | 43.5% | $1.71 | $2.29 | $16,886 | 12% | $86,000 | -$8,000 | D $4,200 |
| 10 | 25 | Sep 18 | 71d | 43.5% | $1.26 | $1.84 | $18,918 | 14% | $86,000 | -$8,000 | D $3,300 |
| 11 | 26 | Oct 16 | 99d | 41.2% | $1.96 | $2.67 | $19,688 | 14% | $84,000 | -$10,000 | D $4,960 |
| 12 | 26 | Sep 18 | 71d | 41.2% | $1.33 | $2.02 | $20,769 | 15% | $84,000 | -$10,000 | D $3,660 |
| ▶ 13 | 32 PROT | Oct 16 | 99d | 27.7% | $3.80 | $4.65 | $34,288 | 25% | $72,000 | -$22,000 | D $8,920 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $2.17 | $43,400/yr | $11,503/yr | SELF-FUNDING |
| CC at MID $55 0.5σ, B $2.17 | $43,400/yr | $11,503/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 71d | 69.8% | $0.10 | $0.19 | $488 | 1% | $47,000 | = | D $85 |
| 2 | 36 | Sep 18 | 71d | 68.9% | $0.07 | $0.21 | $540 | 1% | $46,500 | -$500 | D $95 |
| 3 | 37 | Sep 18 | 71d | 68.1% | $0.08 | $0.23 | $591 | 1% | $46,000 | -$1,000 | D $105 |
| 4 | 39 | Sep 18 | 71d | 66.4% | $0.12 | $0.26 | $668 | 1% | $45,000 | -$2,000 | D $120 |
| 5 | 35 | Oct 16 | 99d | 69.8% | $0.04 | $0.39 | $719 | 1% | $47,000 | = | D $185 |
| 6 | 40 | Sep 18 | 71d | 65.5% | $0.15 | $0.28 | $720 | 1% | $44,500 | -$2,500 | D $130 |
| 7 | 39 | Oct 16 | 99d | 66.4% | $0.24 | $0.43 | $793 | 1% | $45,000 | -$2,000 | D $205 |
| 8 | 38 | Sep 18 | 71d | 67.2% | $0.03 | $0.31 | $797 | 1% | $45,500 | -$1,500 | D $145 |
| 9 | 40 | Oct 16 | 99d | 65.5% | $0.27 | $0.46 | $848 | 1% | $44,500 | -$2,500 | D $220 |
| 10 | 42 | Sep 18 | 71d | 63.8% | $0.17 | $0.33 | $848 | 1% | $43,500 | -$3,500 | D $155 |
| 11 | 43 | Sep 18 | 71d | 62.9% | $0.20 | $0.36 | $925 | 1% | $43,000 | -$4,000 | D $170 |
| 12 | 41 | Sep 18 | 71d | 64.6% | $0.07 | $0.37 | $951 | 1% | $44,000 | -$3,000 | D $175 |
| ▶ 13 | 95 PROT | Oct 16 | 99d | 18.0% | $9.95 | $10.35 | $19,080 | 24% | $17,000 | -$30,000 | D $5,165 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $118, B $12.65 | $63,250/yr | $488/yr | SELF-FUNDING |
| CC at MID $133 0.4σ, B $7.55 | $37,750/yr | $488/yr | SELF-FUNDING |
HP roll-downs do not change Safe Strike. SS = Max(LC+ND, (LC+SP+ND)/2). HP is not in the formula.
Monthly hedge cost prorated: (30/DTE) × (Ask × Shares). Payback = ML increase / Annual savings.
EST = ask price estimated as mid × 1.10 (10% safety buffer). Verify with live prices before executing.
Always prefer longest viable DTE for repair rolls (fewer rolls/yr = lower annual cost).